Unlock all features! Tap here to upgrade
4747 N Constellation Dr, North Charleston, SC 29418
3 beds • 2 baths • 1972 sqft
$400,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -5.93% first-year return on $84,000 initial cash invested.
-5.93%
Cash On Cash
5.09%
Cap Rate
0.85
DSCR
$2,400
Rent
-$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,400 income − $2,815 expenses = $415 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$2,815
Mortgage P&I
83%
$1,992
Property Taxes
2%
$59
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0